|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.08B | 1.95B | -1.96B | 1.35B | 2.86B | 1.27B | 3.60B | 1.73B | -0.02B | 1.63B | 4.03B | 1.67B | 1.47B | 5.72B | 4.12B | 1.60B | 1.95B | 1.46B | 1.96B | 0.83B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | -0.18B | -0.00B | 1.02B | -0.00B | -0.15B | -0.00B | -0.00B | -0.00B | -0.01B | | | | | | | | -0.70B | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13B | -0.15B | -0.02B | 0.21B | 0.41B | 0.38B | -0.02B | -0.23B | -0.28B | -0.22B | -0.00B | -0.07B | -0.12B | -0.16B | -1.00B | -0.16B | -0.14B | -0.20B | -0.00B | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.79B | | | | 2.97B | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | -3.60B | 0.69B | 1.35B | -0.05B | -0.02B | 2.37B | 1.69B | 0.01B | -0.05B | 1.53B | 1.36B | 0.30B | 0.01B | 1.28B | 1.65B | -0.05B | 0.02B | 1.30B | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | 1.93B | -5.05B | 0.01B | 0.02B | 0.95B | 7.11B | -0.02B | 0.05B | -0.04B | 7.93B | -0.32B | 0.31B | 0.02B | 7.70B | 0.04B | -0.03B | 0.03B | 7.85B | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -9.50B | 7.85B | -0.00B | -0.03B | -0.15B | -1.18B | 0.00B | 0.02B | -0.04B | -5.36B | | | 0.02B | -1.09B | | | | -0.39B | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.08B | 49.06B | 48.31B | 47.82B | 46.26B | 44.13B | 42.89B | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | -0.06B | 0.38B | -0.04B | -0.12B | 0.07B | 0.22B | -0.03B | -0.14B | -0.00B | 0.27B | -0.03B | -0.04B | -0.06B | 0.37B | -0.09B | -0.05B | -0.02B | 0.38B | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | -0.00B | 0.00B | 0.02B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | -0.02B | 0.07B | -0.03B | -0.13B | 0.06B | -0.03B | -0.14B | -0.22B | -0.00B | -0.06B | -0.06B | -0.06B | -0.02B | 0.09B | -0.03B | -0.02B | -0.03B | 0.04B | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.20B | 5.43B | -33.52B | 3.73B | 13.90B | 5.84B | -12.94B | 9.94B | 23.49B | 4.81B | -23.79B | 8.38B | 7.89B | 4.82B | -20.74B | 11.77B | 9.67B | 8.50B | -29.05B | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.08B | -2.50B | 0.26B | -3.73B | -9.17B | 5.56B | -13.80B | 3.30B | -1.54B | -0.07B | -2.62B | -2.56B | -2.17B | 2.17B | -0.28B | -0.58B | 0.47B | -0.81B | -2.93B | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96B | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25B | 0.00B | 0.32B | 0.00B | 0.21B | 0.31B | 0.56B | 0.25B | -0.97B | 0.08B | 0.45B | -0.54B | -0.02B | -0.05B | 0.10B | -0.04B | -0.18B | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.98B | 2.22B | 3.37B | 4.43B | 11.62B | -9.20B | 11.37B | -3.54B | -1.47B | -0.28B | 0.33B | -3.78B | 2.99B | -3.36B | 2.50B | -0.21B | 1.54B | -0.68B | 3.38B | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.25B | 0.25B | | -0.99B | 0.15B | 0.43B | | -0.73B | 0.15B | 1.17B | | | -0.22B | 0.65B | | | -0.24B | 1.57B | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | 0.06B | 0.08B | 0.04B | 0.38B | 0.12B | -0.10B | 0.02B | 0.05B | 0.02B | -0.09B | 0.12B | 0.11B | -0.10B | 0.28B | 0.07B | -0.24B | 0.08B | 0.04B | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.68B | 1.06B | 4.40B | -1.80B | -3.27B | 0.05B | 0.08B | -1.91B | 1.08B | -0.41B | -0.80B | 0.66B | 0.28B | -3.66B | 1.79B | 1.35B | 2.36B | -6.49B | 5.63B | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | -3.53B | 0.30B | 1.39B | 0.07B | -0.09B | 2.15B | 1.72B | 0.15B | -0.05B | 1.26B | 1.38B | 0.35B | 0.07B | 0.91B | 1.73B | 0.01B | 0.04B | 0.92B | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16B | -3.87B | 4.32B | 2.05B | 2.40B | -3.66B | -0.07B | 1.45B | -3.00B | -0.41B | -0.76B | -4.98B | 1.13B | -1.17B | 3.50B | 0.86B | 1.97B | -1.47B | 1.75B | |